Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.06% first-year return on $108k initial cash invested.
-6.06%
Cash On Cash
4.6%
Cap Rate
0.8
DSCR
$3,618
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$4,165
Mortgage P&I
57%
$2,049
Property Taxes
6%
$229
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904